Nifty
Sensex
:
:
15778.45
52653.07
69.05 (0.44%)
209.36 (0.40%)

Plastic Products

Rating :
77/99

BSE: 523391 | NSE: NAHARPOLY

220.90
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  211.90
  •  229.60
  •  211.90
  •  209.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  290464
  •  648.18
  •  229.60
  •  55.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 542.17
  • 8.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 545.17
  • 0.68%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.29%
  • 0.93%
  • 23.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 4.95%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 1.16
  • 3.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.05
  • -1.22
  • 15.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.59
  • 24.52
  • 98.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 6.97
  • 6.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.45
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.90
  • 5.10
  • 5.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
90.64
64.77
39.94%
80.69
77.43
4.21%
76.62
64.04
19.64%
55.53
71.01
-21.80%
Expenses
71.65
53.18
34.73%
61.60
64.51
-4.51%
61.46
57.30
7.26%
43.17
60.09
-28.16%
EBITDA
18.99
11.59
63.85%
19.09
12.92
47.76%
15.16
6.73
125.26%
12.36
10.92
13.19%
EBIDTM
20.95%
17.89%
23.66%
16.69%
19.78%
10.52%
22.26%
15.38%
Other Income
1.08
0.96
12.50%
1.30
0.91
42.86%
1.07
1.56
-31.41%
1.35
0.43
213.95%
Interest
0.18
0.14
28.57%
0.04
0.12
-66.67%
0.08
0.01
700.00%
0.05
0.03
66.67%
Depreciation
0.50
0.57
-12.28%
0.36
0.54
-33.33%
0.46
0.55
-16.36%
0.54
0.54
0.00%
PBT
19.39
11.84
63.77%
19.99
13.17
51.78%
15.70
7.74
102.84%
13.12
10.79
21.59%
Tax
4.78
2.50
91.20%
4.76
4.20
13.33%
3.28
1.60
105.00%
4.28
3.34
28.14%
PAT
14.61
9.34
56.42%
15.23
8.97
69.79%
12.41
6.14
102.12%
8.85
7.45
18.79%
PATM
16.12%
14.43%
18.88%
11.59%
16.20%
9.58%
15.93%
10.49%
EPS
6.62
3.16
109.49%
7.43
4.37
70.02%
6.48
4.43
46.28%
4.93
3.20
54.06%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
303.48
277.25
265.73
251.97
254.86
261.77
303.37
Net Sales Growth
9.46%
4.34%
5.46%
-1.13%
-2.64%
-13.71%
 
Cost Of Goods Sold
189.82
190.28
209.42
189.40
181.77
175.96
218.98
Gross Profit
113.66
86.96
56.31
62.57
73.09
85.80
84.39
GP Margin
37.45%
31.37%
21.19%
24.83%
28.68%
32.78%
27.82%
Total Expenditure
237.88
235.08
252.09
231.49
223.41
216.92
264.01
Power & Fuel Cost
-
17.18
16.56
16.56
15.66
15.08
16.37
% Of Sales
-
6.20%
6.23%
6.57%
6.14%
5.76%
5.40%
Employee Cost
-
8.16
7.59
7.32
6.82
6.27
5.78
% Of Sales
-
2.94%
2.86%
2.91%
2.68%
2.40%
1.91%
Manufacturing Exp.
-
8.07
7.66
8.58
9.82
2.06
1.81
% Of Sales
-
2.91%
2.88%
3.41%
3.85%
0.79%
0.60%
General & Admin Exp.
-
1.80
1.54
1.46
1.40
2.87
1.34
% Of Sales
-
0.65%
0.58%
0.58%
0.55%
1.10%
0.44%
Selling & Distn. Exp.
-
8.13
8.39
7.67
7.60
14.24
19.35
% Of Sales
-
2.93%
3.16%
3.04%
2.98%
5.44%
6.38%
Miscellaneous Exp.
-
1.45
0.92
0.51
0.35
0.44
0.38
% Of Sales
-
0.52%
0.35%
0.20%
0.14%
0.17%
0.13%
EBITDA
65.60
42.17
13.64
20.48
31.45
44.85
39.36
EBITDA Margin
21.62%
15.21%
5.13%
8.13%
12.34%
17.13%
12.97%
Other Income
4.80
3.86
1.38
2.67
2.08
1.78
2.24
Interest
0.35
0.28
0.93
2.62
4.52
8.04
13.28
Depreciation
1.86
2.20
2.17
14.35
21.75
22.01
21.72
PBT
68.20
43.54
11.93
6.17
7.26
16.57
6.60
Tax
17.10
11.64
3.82
2.06
-1.79
5.92
3.05
Tax Rate
25.07%
26.73%
32.02%
33.39%
-24.66%
35.73%
46.21%
PAT
51.10
31.91
8.12
4.10
9.05
10.66
3.55
PAT before Minority Interest
51.10
31.91
8.12
4.10
9.05
10.66
3.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.84%
11.51%
3.06%
1.63%
3.55%
4.07%
1.17%
PAT Growth
60.19%
292.98%
98.05%
-54.70%
-15.10%
200.28%
 
EPS
20.77
12.97
3.30
1.67
3.68
4.33
1.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
390.51
457.23
456.95
406.53
222.43
209.12
Share Capital
12.58
12.58
12.58
12.58
12.58
12.58
Total Reserves
377.94
444.66
444.38
393.95
209.85
196.54
Non-Current Liabilities
-0.44
-2.71
-4.12
7.13
29.49
44.48
Secured Loans
0.64
0.00
0.00
8.58
26.01
43.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
13.10
10.63
29.64
30.00
30.38
55.46
Trade Payables
5.58
6.53
5.38
5.92
3.59
3.99
Other Current Liabilities
4.15
4.00
10.68
20.27
22.50
20.90
Short Term Borrowings
2.95
0.01
13.52
3.58
1.81
29.91
Short Term Provisions
0.43
0.10
0.05
0.23
2.48
0.66
Total Liabilities
403.17
465.15
482.47
443.66
282.30
309.06
Net Block
28.82
30.64
31.96
45.36
67.17
88.92
Gross Block
168.26
167.87
167.03
166.07
166.37
166.11
Accumulated Depreciation
139.43
137.23
135.06
120.71
99.20
77.19
Non Current Assets
330.84
419.46
421.56
386.13
231.08
247.56
Capital Work in Progress
20.78
0.00
0.00
0.00
0.00
0.00
Non Current Investment
279.21
386.83
387.49
338.20
162.03
156.71
Long Term Loans & Adv.
2.02
1.99
2.11
2.57
1.88
1.93
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
72.34
45.69
60.91
57.53
51.22
61.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
19.34
17.10
15.52
14.76
7.91
9.45
Sundry Debtors
9.31
21.23
33.20
32.51
27.81
31.01
Cash & Bank
0.58
1.24
0.65
0.48
0.25
0.41
Other Current Assets
43.11
3.60
8.24
7.24
15.25
20.63
Short Term Loans & Adv.
35.94
2.51
3.29
2.54
15.25
20.63
Net Current Assets
59.24
35.06
31.27
27.53
20.84
6.03
Total Assets
403.18
465.15
482.47
443.66
282.30
309.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
40.10
16.76
23.15
23.99
23.90
0.00
PBT
48.92
16.04
13.54
17.05
20.91
0.00
Adjustment
-6.67
-2.36
8.67
15.80
24.61
0.00
Changes in Working Capital
7.92
5.85
5.86
-4.94
-16.91
0.00
Cash after chg. in Working capital
50.17
19.53
28.06
27.91
28.61
0.00
Interest Paid
0.00
0.00
0.00
0.00
-1.70
0.00
Tax Paid
-10.07
-2.77
-4.91
-3.91
-3.01
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-39.64
-5.17
-1.48
-0.36
-0.43
0.00
Net Fixed Assets
-21.17
-0.84
-0.96
0.30
-0.26
Net Investments
59.90
-1.65
41.83
-66.59
-2.18
Others
-78.37
-2.68
-42.35
65.93
2.01
Cash from Financing Activity
-1.13
-11.00
-21.51
-23.40
-23.63
0.00
Net Cash Inflow / Outflow
-0.66
0.60
0.16
0.24
-0.16
0.00
Opening Cash & Equivalents
1.24
0.65
0.48
0.25
0.41
0.00
Closing Cash & Equivalent
0.58
1.24
0.65
0.48
0.25
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
158.71
185.84
185.73
165.22
90.35
84.93
ROA
7.35%
1.71%
0.89%
2.49%
3.60%
1.15%
ROE
7.53%
1.78%
0.95%
2.88%
4.95%
1.70%
ROCE
10.30%
2.75%
1.92%
3.35%
8.68%
6.63%
Fixed Asset Turnover
1.65
1.59
1.56
1.73
1.77
2.01
Receivable days
20.10
37.39
46.18
38.36
36.56
33.84
Inventory Days
23.99
22.41
21.29
14.42
10.79
10.31
Payable days
9.40
8.61
8.46
7.10
5.85
5.22
Cash Conversion Cycle
34.69
51.18
59.01
45.67
41.50
38.93
Total Debt/Equity
0.01
0.00
0.05
0.07
0.20
0.43
Interest Cover
154.22
13.83
3.35
2.61
3.06
1.50

Top Investors:

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.